Consumer Defensive / Farm ProductsNYSE
$29.14
+0.33 (+1.15%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $130.8M · quality 66.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
42/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
20.1x
↑EV/EBITDA
8.0x
↓ROE
4.5%
↓Gross Margin
9.2%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
4.2%
FCF / Net income
2.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.32B · net income $90.7M · FCF $181.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2014 | 2013 | 2012 | 2011 | 2010 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $4.32B | $4.32B | $4.28B | $4.32B | $4.44B | $4.25B | $4.49B | $4.49B | $4.09B | $4.01B | — | — | — | — | — | — |
| Net Income | $90.7M | $90.7M | $142.2M | $-11.4M | $98.6M | $80.0M | $66.5M | $-21.9M | $120.8M | $225.1M | $142.4M | $-34.4M | $143.2M | $92.5M | $62.2M | $157.7M |
| EBITDA | $214.6M | $214.6M | $267.6M | $125.4M | $234.7M | $207.8M | $212.0M | $139.1M | $232.6M | $322.7M | $246.8M | $41.8M | $231.4M | $189.4M | $156.2M | $254.1M |
| EPS | 1.88 | 1.88 | 2.96 | -0.24 | 2.06 | 1.68 | 1.37 | -0.45 | 2.39 | 4.33 | 2.53 | -0.61 | 2.46 | 1.56 | 1.02 | 2.48 |
| Gross Margin | 9.2% | 9.2% | 8.4% | 8.1% | 7.7% | 7.1% | 6.8% | 6.4% | 8.1% | 11.5% | — | — | — | — | — | — |
| Operating Margin | 4.3% | 4.3% | 3.8% | 3.8% | 3.5% | 2.6% | 2.5% | 0.9% | 3.7% | 6.1% | — | — | — | — | — | — |
| Net Margin | 2.1% | 2.1% | 3.3% | -0.3% | 2.2% | 1.9% | 1.5% | -0.5% | 3.0% | 5.6% | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.17 | 0.17 | 0.21 | 0.32 | 0.39 | — | — | 0.43 | 0.22 | 0.15 | 0.17 | 0.16 | 0.07 | 0.13 | — | — |
| Current Ratio | 2.34 | 2.34 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $181.3M | $181.3M | $130.8M | $120.2M | $13.7M | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||
| ROE | 4.5% | 4.5% | 7.1% | -0.6% | 5.2% | 4.4% | 3.9% | -1.3% | 6.8% | 12.6% | 8.1% | -2.0% | 8.0% | 5.5% | 3.9% | — |
| Valuation | ||||||||||||||||
| P/E | 20.10 | 20.10 | 11.09 | — | 13.05 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.00 | 8.00 | 7.31 | 14.87 | 8.56 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.70 | 0.70 | 0.79 | 0.69 | 0.68 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 1.0% | 1.0% | -0.9% | -2.7% | — | -5.3% | -0.1% | 10.0% | 1.9% | — | — | — | — | — | — | — |
| EPS Growth | -36.5% | -36.5% | 1333.3% | -111.7% | — | 22.6% | 404.4% | -118.8% | -44.8% | 71.1% | 514.8% | -124.8% | 57.7% | 52.9% | -58.9% | — |
| Dividend Yield | 4.1% | 4.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.2%
EPS terminal req.
$2.59
Spread vs growth
-47.7%
5Y implied EPS CAGR
10.7%
EPS terminal req.
$3.13
Spread vs growth
-47.2%
10Y implied EPS CAGR
10.4%
EPS terminal req.
$5.04
Spread vs growth
-46.8%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-7.9%
Start / end P/E
11.2x → 15.5x
EPS bridge
2.96 → 1.88
Residual
-14.1%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.